BNBCalc Short Term Rental Investment Analysis 1017 Bay Harbor Dr, Englewood, FL, 34224

3 bed • 2.5 bath • 8 guests • $613,000

BNB

Calc

Annual Revenue

$56,003

Profit (Cash Flow)

$28,974

Cap Rate

5.7%

Annual Revenue

$56,003

AirDNA projects $226/night at 43% occupancy ($35,494). Airbtics projects $269/night at 57% occupancy ($56,002). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $269 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$28,614	$52,480	$87,127	$122,377
Occupancy	45%	55%	70%	81%
Nightly Rate	$168	$254	$329	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Shores Retreat	$37,239	$108	88%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (13)
☀Tropical Oasis☀Heated pool & amazing location!☀	$73,246	$234	84%	3	2	3	$160	✅	❌	❌	Y / Y	⭐️ 5 (57)
Beautiful home with a heated pool in Englewood	$82,902	$343	65%	3	3	3	$240	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Cute canal front home & NEW heated pool, hot tub	$82,985	$279	77%	3	2	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (10)
Salt water heated pool in Englewood	$41,087	$119	91%	3	2	2	$190	✅	❌	❌	Y / Y	⭐️ 5 (50)
Heated Saltwater Pool Included! 2.5mile to Beach	$38,928	$163	58%	3	2	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (36)
Sunny + Alluring Englewood Retreat w/ Dock!	$56,721	$200	71%	3	3	4	$207	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
A gem with a view!	$34,641	$170	52%	3	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (13)
Englewood BeachHouse	$33,602	$149	52%	3	2	3	$150	❌	❌	✅	Y / N	⭐️ 5 (13)
Enchanting house, beach, king beds, pool, 3 bdrs	$66,145	$239	69%	3	2	3	$210	✅	✅	✅	Y / Y	⭐️ 5 (24)
5 Mins to Waves: Elegant Escape	$38,651	$172	56%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (19)
Relax & unwind- by beach 3 bedrooms dock & pool	$39,827	$167	63%	3	1	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (11)
Englewood 3 Bedroom Private Pool+Spa on Lemon Bay	$107,879	$393	75%	3	3	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (12)
1676 New Point Comfort Road	$43,437	$258	46%	3	2	7	$309	❌	❌	❌	Y / Y	⭐️ 0 (0)
Casa Coquina - 3 BED 2 BATH - Steps to the Beach!	$95,495	$384	67%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (18)
Endless Water Views	$94,477	$361	71%	3	3	7	$300	✅	❌	❌	Y / Y	⭐️ 5 (8)
Pet-Friendly Englewood Home - 4 Mi to Beach!	$52,897	$143	85%	3	2	2	$269	❌	❌	✅	Y / Y	⭐️ 5 (3)
Sun & Fun n pool on the water w/dock close 2 beach	$45,993	$271	46%	3	2	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (11)
Englewood Escape w/ Screened-In Pool & Grill!	$126,286	$485	69%	3	2	2	$258	✅	❌	✅	Y / Y	⭐️ 5 (36)
Endless summer	$44,911	$168	70%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (35)
Brand New Home with a heated pool	$71,428	$360	54%	3	2	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (18)
Dolphin Cove	$46,933	$325	31%	3	2	4	$299	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Mariner's Landing	$17,509	$169	25%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (10)
Blue Heron	$28,697	$195	38%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Milazzo Beach Cottage	$23,449	$202	29%	3	2	3	$150	✅	❌	✅	Y / Y	⭐️ 5 (10)
Casa Mar Beach House 3/2 On Canal With Gulf Access	$43,980	$281	42%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (15)
Intracoastal canal front 3 bd 3 ba w/ heated pool	$54,982	$314	46%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (25)
Englewood 3 Bedroom Private Home on Lemon Bay	$47,117	$250	50%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Luxury 3/3 wth Private Pool/Spa/Dock. Walk 2 Beach	$133,746	$803	45%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Enjoy the fall and early winter! Special Rates.	$96,371	$318	81%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (14)
Close to Beaches! 3 Bedroom/2 Bath	$22,616	$110	55%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Beachhouse w/ Pool&Spa-WALKtoBEACHinLESSthan 1MIN	$112,073	$444	67%	3	3.5	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (24)
Englewood Beach Bungalow	$26,947	$147	45%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
Waterfront Retreat, Heated Pool, Close to Beaches!	$73,281	$425	44%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (4)
Waterfront! JACuZZI Beach Nearby! Kayaks & Canoes!	$24,930	$155	41%	3	2	1	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (41)
New - Waterfront Coastal Retreat	$54,497	$225	64%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Slice of Paradise	$48,233	$278	47%	3	3	7	$275	✅	❌	❌	Y / Y	⭐️ 5 (3)
Englewood Vacation Rental ~ 2 Mi to Beach!	$62,364	$378	37%	3	3	3	$361	❌	❌	❌	Y / Y	⭐️ 0 (1)
No Hurricane Damage! The Windsor @ Englewood Beach	$32,904	$310	29%	3	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Tropical family home near Boating, Beaches & Golf	$72,621	$282	70%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (72)

Return Metrics

63.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,973	$57,947	$86,921	$115,895	$144,868	$289,737	$869,213
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$594,610	$594,610	$594,610	$594,610	$594,610	$594,610	$594,610
Down Payment	$18,390	$18,390	$18,390	$18,390	$18,390	$18,390	$18,390
Property Appreciation	$18,390	$37,331	$56,841	$76,936	$97,635	$210,820	$874,911
Total Return	$660,363	$708,279	$756,763	$805,832	$855,503	$1,113,558	$2,357,125

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.81%

Cap Rate

5.71%

Return on Investment

131.65%

1017 Bay Harbor Dr Englewood, Florida, 34224

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $2,940/mo

Inquire about this property

Contact Agent

186

Airbnb Investor Score

-$1,109

Annual Profit

5.7%

Cap Rate

63.8%

Cash on Cash

$56,003

Annual Revenue

BNBCalc predicts this property will get $269 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$58,300

Avg annual revenue

57%

Avg occupancy rate

$269

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$95k

$135k

$28,974

Profit

Revenue

$56,003

Operating Expenses

$20,960

Operating Income

$35,042

Mortgage & Taxes

$6,069

Profit (Cash Flow)

$28,974

$27,015

Cash Investment

Down Payment

$18,390

Renos & Furnishing

$8,625

Total

$27,015

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

63.81%

Cap Rate

5.71%

Return on Investment

131.65%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$17,497

Deductible property tax

$6,069

Your total deduction

$56,631

Your adjusted annual income

$150,000 - $56,631 = $93,369

Taxes on $93,369 (30%)

$28,011

Your old tax bill

$45,000

Your new tax bill

$28,011

Estimated tax savings

$16,989

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com